BNBCalc.com Rental Arbitrage Analysis Report of 721 Schwartz St, Houston, TX 77020, USA

3 bed • 3.5 bath • 9 guests • $0

BNB

Calc

Return Metrics

-54.06% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-54.06%

Payback Period Days

0

Return on Investment

-54.06%

Annual Revenue

$47,730

AirDNA projects $297/night at 44% occupancy ($47,730).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,517

Annual Expenses

$18,205

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$958

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$398

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

Property Manager Fee

$0

property-location

721 Schwartz St Houston, Texas, 77020-5957

3 bed • 3.5 bath • 9 guests • $3,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$47,730

Profit (Cash Flow)

-$6,475

No payback period

Cash on Cash Return

-54.1%

Annual Revenue

$47,730

AirDNA projects $297/night at 44% occupancy ($47,730).

Occupancy Rate

Avg Daily Rate

Return Metrics

-54.06% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-54.06%

Payback Period Days

0